Fawry for Banking Technology and Electronic Payments S.A.E. (EGX:FWRY)
Egypt
· Delayed Price · Currency is EGP 11.06
+0.44 (4.14%)
At close: Jun 18, 2025
EGX:FWRY Cash Flow Statement
Financials in millions EGP. Fiscal year is January - December.
Millions EGP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Net Income | 1,905 | 1,607 | 715.34 | 240.05 | 177.18 | 186.23 | Upgrade
|
Depreciation & Amortization | 379.21 | 347.55 | 228 | 173.38 | 124.44 | 68.59 | Upgrade
|
Other Amortization | 103.85 | 78.29 | 53.64 | 35.55 | 26.9 | 19.8 | Upgrade
|
Loss (Gain) From Sale of Assets | -46.55 | -40.94 | -20.18 | -8.57 | -7.17 | -4.66 | Upgrade
|
Loss (Gain) From Sale of Investments | -4.84 | -12.42 | -32.78 | -0.98 | -22.8 | - | Upgrade
|
Loss (Gain) on Equity Investments | -6.23 | -5.16 | 0.96 | 3.61 | 5.55 | 4.68 | Upgrade
|
Stock-Based Compensation | 66.25 | 80.72 | 105.99 | 99.12 | 52.4 | - | Upgrade
|
Provision & Write-off of Bad Debts | 12.11 | 10.68 | 6.06 | 1.67 | -1.77 | - | Upgrade
|
Other Operating Activities | 528.28 | 486.44 | 214.84 | 89.09 | 142.39 | 61.84 | Upgrade
|
Change in Accounts Receivable | -51.75 | -36.27 | -0.25 | 25.1 | 2.3 | -24.37 | Upgrade
|
Change in Inventory | -33.84 | -1.23 | -5.22 | -2.9 | 4.6 | -4.79 | Upgrade
|
Change in Accounts Payable | 186.41 | 66.29 | 43.27 | -6.8 | 44.44 | 12.3 | Upgrade
|
Change in Other Net Operating Assets | 5,052 | -843.8 | 638.69 | 633.55 | 178.73 | 153.13 | Upgrade
|
Operating Cash Flow | 8,256 | 1,871 | 1,998 | 1,311 | 739.93 | 472.77 | Upgrade
|
Operating Cash Flow Growth | 491.52% | -6.34% | 52.37% | 77.23% | 56.51% | 127.89% | Upgrade
|
Capital Expenditures | -947.74 | -819.91 | -411.27 | -339.12 | -361.23 | -129.94 | Upgrade
|
Sale of Property, Plant & Equipment | 56.16 | 49.79 | 30.52 | 23.73 | 15.91 | 12.74 | Upgrade
|
Cash Acquisitions | - | - | - | -2.14 | 27.94 | - | Upgrade
|
Sale (Purchase) of Intangibles | -475.98 | -396.75 | -261.29 | -127.35 | -110.13 | -63.81 | Upgrade
|
Investment in Securities | -1,695 | -395.2 | -449.82 | 206.85 | -577.24 | -487.44 | Upgrade
|
Other Investing Activities | - | - | - | - | 68.21 | 45.2 | Upgrade
|
Investing Cash Flow | -3,063 | -1,562 | -1,092 | -238.03 | -936.54 | -623.24 | Upgrade
|
Short-Term Debt Issued | - | 121.07 | - | - | 208.24 | 222.98 | Upgrade
|
Long-Term Debt Issued | - | 756.94 | 231.7 | 65.74 | 205.35 | - | Upgrade
|
Total Debt Issued | 915.61 | 878.01 | 231.7 | 65.74 | 413.59 | 222.98 | Upgrade
|
Short-Term Debt Repaid | - | - | -91.08 | -181.86 | - | - | Upgrade
|
Long-Term Debt Repaid | - | -65.3 | -29.86 | -27.1 | -17.22 | - | Upgrade
|
Total Debt Repaid | -71.68 | -65.3 | -120.94 | -208.96 | -17.22 | - | Upgrade
|
Net Debt Issued (Repaid) | 843.93 | 812.71 | 110.76 | -143.22 | 396.37 | 222.98 | Upgrade
|
Issuance of Common Stock | 34.69 | 34.69 | 36.33 | 800 | 400 | - | Upgrade
|
Common Dividends Paid | -335.54 | -97.74 | -28.45 | -74.44 | -17.32 | -53.58 | Upgrade
|
Other Financing Activities | -117.47 | -113.29 | -107.37 | -42.12 | -53.05 | -15.76 | Upgrade
|
Financing Cash Flow | 425.61 | 636.39 | 11.27 | 540.22 | 725.99 | 153.64 | Upgrade
|
Foreign Exchange Rate Adjustments | 16.76 | 32.09 | 11.78 | 17.89 | 0.31 | -0.07 | Upgrade
|
Miscellaneous Cash Flow Adjustments | - | - | - | - | 0 | - | Upgrade
|
Net Cash Flow | 5,635 | 977.79 | 929.28 | 1,631 | 529.7 | 3.1 | Upgrade
|
Free Cash Flow | 7,308 | 1,051 | 1,587 | 972.26 | 378.71 | 342.83 | Upgrade
|
Free Cash Flow Growth | 743.76% | -33.74% | 63.21% | 156.73% | 10.47% | 312.77% | Upgrade
|
Free Cash Flow Margin | 117.53% | 19.08% | 48.50% | 42.66% | 22.84% | 27.77% | Upgrade
|
Free Cash Flow Per Share | 2.15 | 0.31 | 0.47 | 0.37 | 0.28 | 0.38 | Upgrade
|
Cash Interest Paid | 32.01 | 27.82 | 40.21 | 30.58 | 30.63 | 15.76 | Upgrade
|
Cash Income Tax Paid | 296.36 | 301.27 | 165.59 | 105.49 | 30.91 | 31.82 | Upgrade
|
Levered Free Cash Flow | 6,459 | 566.72 | 1,001 | 687.01 | 215.45 | 214.95 | Upgrade
|
Unlevered Free Cash Flow | 6,488 | 589.98 | 1,018 | 706.12 | 233.61 | 224.8 | Upgrade
|
Change in Net Working Capital | -6,182 | -315.15 | -923.86 | -707.19 | -370.35 | -178.9 | Upgrade
|
Updated Mar 2, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.